Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $86,649 initial cash invested.
5.48%
Cash On Cash
8.06%
Cap Rate
1.32
DSCR
$3,436
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $3,040 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,649
Downpayment
20%
$65,380
Closing costs
1%
$3,269
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$3,040
Mortgage P&I
48%
$1,662
Property Taxes
3%
$94
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378